Form 8-K COMCAST CORP For: Apr 27
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of
The Securities Exchange Act of 1934
Date of report (Date of earliest event reported): April 27, 2016
Comcast Corporation
(Exact Name of Registrant
as Specified in its Charter)
Pennsylvania
(State or Other Jurisdiction of Incorporation)
001-32871 |
|
27-0000798 |
(Commission File Number) |
|
(IRS Employer Identification No.) |
|
|
|
One Comcast Center |
|
19103-2838 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrants telephone number, including area code: (215) 286-1700
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
On April 27, 2016, Comcast Corporation (Comcast) issued a press release reporting the results of its operations for the three months ended March 31, 2016. The press release is attached hereto as Exhibit 99.1. Exhibit 99.2 sets forth the reasons Comcast believes that presentation of the non-GAAP financial measures contained in the press release provides useful information to investors regarding Comcasts financial condition and results of operations. To the extent material, Exhibit 99.2 also discloses the additional purposes, if any, for which Comcasts management uses these non-GAAP financial measures. A reconciliation of these non-GAAP financial measures with the most directly comparable GAAP financial measures is included in the press release itself. Comcast does not intend for this Item 2.02 or Exhibit 99.1 or Exhibit 99.2 to be treated as filed under the Securities Exchange Act of 1934, as amended, or incorporated by reference into its filings under the Securities Act of 1933, as amended.
Item 9.01. Exhibits
Exhibit |
|
Description |
|
|
|
99.1 |
|
Comcast Corporation press release dated April 27, 2016. |
99.2 |
|
Explanation of Non-GAAP and Other Financial Measures. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
COMCAST CORPORATION | |
|
|
|
|
|
|
Date: April 27, 2016 |
By: |
/s/ Lawrence J. Salva |
|
|
Lawrence J. Salva Executive Vice President and Chief Accounting Officer (Principal Accounting Officer) |
Exhibit 99.1
|
PRESS RELEASE
|
|
|
|
COMCAST REPORTS 1st QUARTER 2016 RESULTS |
|
Consolidated 1st Quarter 2016 Highlights:
· Consolidated Revenue Increased 5.3%, Operating Cash Flow Increased 6.9%, Operating Income Increased 5.1%
· Free Cash Flow was $2.8 Billion
· Earnings per Share Increased 7.4% to $0.87; On an Adjusted Basis, EPS increased 6.3% to $0.84
· Dividends per Share Increased 10% and Share Repurchases were $1.2 billion
Cable Communications 1st Quarter 2016 Highlights:
· Cable Communications Revenue Increased 6.7% and Operating Cash Flow Increased 5.0%
· Customer Relationships Increased by 269,000, a 35.5% Increase from the First Quarter of 2015
· Total Revenue per Customer Relationship Increased 4.0%
· Video Customers Increased by 53,000, the Best First Quarter Result in 9 Years; Nearly 35% of All Video Customers Now Have X1
· High-Speed Internet Customers Increased by 438,000, the Best First Quarter Result in 4 Years
· Business Services Revenue Increased 17.5%, Driven by Small Business
NBCUniversal 1st Quarter 2016 Highlights:
· NBCUniversal Revenue Increased 3.9%; Operating Cash Flow Increased 10.0%
· Theme Parks Revenue Increased 57.5%, Primarily Impacted by the Inclusion of Universal Studios Japan
· Strong Broadcast and Cable Networks Operating Cash Flow Growth, Driven by Increases in Retransmission and Affiliate Revenues
PHILADELPHIA April 27, 2016 Comcast Corporation (NASDAQ: CMCSA) today reported results for the quarter ended March 31, 2016.
Brian L. Roberts, Chairman and Chief Executive Officer of Comcast Corporation, said, Im incredibly pleased with our first quarter results and the strength and momentum we are seeing across our businesses. Our performance at Comcast Cable was outstanding. We delivered our best first quarter Internet results in four years and our best first quarter video results in nine years adding 53,000 video customers. NBCUniversal also had a terrific quarter, reporting double-digit operating cash flow growth, fueled by strength in Broadcast, continued success at our Theme Parks, including Universal Studios Japan, and improved performance from our Cable Networks. Our teams are executing extremely well and I am excited about the opportunities ahead for Comcast NBCUniversal.
Consolidated Financial Results
|
|
1st Quarter | ||||
($ in millions) |
|
2015 |
|
2016 |
|
Growth |
Revenue |
|
$17,853 |
|
$18,790 |
|
5.3% |
Excluding Super Bowl |
|
$17,477 |
|
$18,790 |
|
7.5% |
Operating Cash Flow1 |
|
$5,956 |
|
$6,367 |
|
6.9% |
Excluding Transaction-Related Costs |
|
$6,055 |
|
$6,367 |
|
5.1% |
Operating Income |
|
$3,890 |
|
$4,089 |
|
5.1% |
Earnings per Share2 |
|
$0.81 |
|
$0.87 |
|
7.4% |
Excluding Adjustments |
|
$0.79 |
|
$0.84 |
|
6.3% |
Free Cash Flow3 |
|
$3,183 |
|
$2,805 |
|
(11.9%) |
For additional detail on segment revenue and expenses, customer metrics, capital expenditures, and free cash flow, please refer to the trending schedules on Comcasts Investor Relations website at www.cmcsa.com.
Consolidated Revenue for the first quarter of 2016 increased 5.3% to $18.8 billion. Excluding $376 million of revenue generated by the broadcast of the NFLs Super Bowl in the first quarter of 2015, consolidated revenue increased 7.5% (see Table 6). Consolidated Operating Cash Flow increased 6.9% to $6.4 billion. Excluding $99 million of Time Warner Cable and Charter transaction-related costs in the first quarter of 2015, consolidated operating cash flow increased 5.1% (see Table 6). Consolidated Operating Income increased 5.1% to $4.1 billion.
Earnings per Share (EPS) for the first quarter of 2016 was $0.87, a 7.4% increase compared to the first quarter of 2015. Excluding a gain on the sale of an investment in the first quarter of 2016, as well as a gain on the sale of a business and transaction-related costs in the first quarter of 2015, EPS increased 6.3% to $0.84 (see Table 4).
Capital Expenditures increased 9.2% to $1.9 billion in the first quarter of 2016. Cable Communications capital expenditures increased 9.0% to $1.6 billion in the first quarter of 2016, reflecting a higher level of investment in scalable infrastructure to increase network capacity and increased investment in line extensions, as well as our continued spending on customer premise equipment related to the deployment of the X1 platform and wireless gateways. Cable capital expenditures represented 12.9% of Cable revenue in the first quarter of 2016 compared to 12.6% in last years first quarter. NBCUniversals capital expenditures increased 10.0% to $295 million in the first quarter of 2016, primarily reflecting increased spending at our Theme Parks which now includes Universal Studios Japan.
Free Cash Flow decreased 11.9% to $2.8 billion in the first quarter of 2016, reflecting growth in consolidated operating cash flow, offset by increased working capital, as well as higher capital expenditures and cash paid for capitalized software and other intangible assets.
|
|
1st Quarter | ||||
($ in millions) |
|
2015 |
|
2016 |
|
Growth |
Operating Cash Flow |
|
$5,956 |
|
$6,367 |
|
6.9% |
Capital Expenditures |
|
(1,726) |
|
(1,885) |
|
9.2% |
Cash Paid for Capitalized Software and Other Intangible Assets |
|
(273) |
|
(378) |
|
38.5% |
Cash Interest Expense |
|
(691) |
|
(723) |
|
4.6% |
Cash Taxes on Operating Items (Including Economic Stimulus Packages) |
|
(264) |
|
(256) |
|
(3.0%) |
Changes in Operating Assets and Liabilities |
|
73 |
|
(436) |
|
NM |
Noncash Share-Based Compensation |
|
135 |
|
153 |
|
13.3% |
Distributions to Noncontrolling Interests and Dividends for |
|
(62) |
|
(77) |
|
24.2% |
Other |
|
35 |
|
40 |
|
14.3% |
Free Cash Flow (Including Economic Stimulus Packages) |
|
$3,183 |
|
$2,805 |
|
(11.9%) |
Economic Stimulus Packages |
|
- |
|
- |
|
|
Free Cash Flow3 |
|
$3,183 |
|
$2,805 |
|
(11.9%) |
NM=comparison not meaningful. |
|
|
|
|
|
|
Dividends and Share Repurchases. During the first quarter of 2016, Comcast paid dividends totaling $611 million and repurchased 22 million of its common shares for $1.2 billion. As of March 31, 2016, Comcast had $8.8 billion available under its share repurchase authorization.
Cable Communications
|
|
1st Quarter | ||||
($ in millions) |
|
20154 |
|
2016 |
|
Growth |
Cable Communications Revenue |
|
|
|
|
|
|
Video |
|
$5,331 |
|
$5,538 |
|
3.9% |
High-Speed Internet |
|
3,044 |
|
3,275 |
|
7.6% |
Voice |
|
906 |
|
896 |
|
(1.1%) |
Business Services |
|
1,116 |
|
1,311 |
|
17.5% |
Advertising |
|
499 |
|
559 |
|
12.1% |
Other |
|
545 |
|
625 |
|
14.8% |
Cable Communications Revenue |
|
$11,441 |
|
$12,204 |
|
6.7% |
|
|
|
|
|
|
|
Cable Communications Operating Cash Flow |
|
$4,658 |
|
$4,889 |
|
5.0% |
Operating Cash Flow Margin |
|
40.7% |
|
40.1% |
|
|
|
|
|
|
|
|
|
Cable Communications Capital Expenditures |
|
$1,446 |
|
$1,576 |
|
9.0% |
Percent of Cable Communications Revenue |
|
12.6% |
|
12.9% |
|
|
Revenue for Cable Communications increased 6.7% to $12.2 billion in the first quarter of 2016, driven primarily by increases in high-speed Internet, video and business services revenue. High-speed Internet revenue increased 7.6%, reflecting an increase in the number of residential high-speed Internet customers, an increase in the number of customers receiving higher levels of service and rate adjustments. Video revenue increased 3.9%, primarily reflecting rate adjustments, as well as an increase in the number of customers subscribing to additional services. Business services revenue increased 17.5% primarily due to an increase in the number of small business customers, as well as continued growth in our medium-sized business services. Other revenue increased 14.8%, reflecting higher franchise and regulatory fees, as well as an increase in Xfinity Home revenue. Advertising revenue increased 12.1%, reflecting an increase in political advertising revenue, higher rates and the timing of programmers spending on advertising.
Customer Relationships increased by 269,000 to 28.0 million in the first quarter of 2016, a 36% improvement compared to the increase in the first quarter of 2015, primarily reflecting increases in double and triple product relationships. At the end of the first quarter, penetration of our double and triple product customers increased to 70% compared to 69% in the first quarter of 2015. Video customer net additions of 53,000 were the best result for a first quarter in nine years, high-speed Internet customer net additions of 438,000 were the best result for a first quarter in four years, and Voice customer net additions improved to 102,000.
|
|
Customers |
|
|
|
Net Additions | ||||
(in thousands) |
|
1Q15 |
|
1Q16 |
|
|
|
1Q15 |
|
1Q16 |
Video Customers |
|
22,375 |
|
22,400 |
|
|
|
(8) |
|
53 |
High-Speed Internet Customers |
|
22,369 |
|
23,767 |
|
|
|
407 |
|
438 |
Voice Customers |
|
11,270 |
|
11,577 |
|
|
|
77 |
|
102 |
|
|
|
|
|
|
|
|
|
|
|
Single Product Customers |
|
8,399 |
|
8,410 |
|
|
|
(10) |
|
45 |
Double Product Customers |
|
8,890 |
|
9,346 |
|
|
|
140 |
|
125 |
Triple Product Customers |
|
9,945 |
|
10,214 |
|
|
|
69 |
|
99 |
Customer Relationships |
|
27,234 |
|
27,970 |
|
|
|
199 |
|
269 |
Operating Cash Flow for Cable Communications increased 5.0% to $4.9 billion in the first quarter of 2016, reflecting higher revenue, partially offset by a 7.8% increase in operating expenses. The higher expenses were primarily due to a 9.4% increase in video programming costs, reflecting the timing of contract renewals, as well as higher retransmission consent fees and sports programming costs. In addition, technical and product support expenses increased 6.3% and customer service expenses increased 8.0%, driven by investments to improve the customer experience and expenses related to the development, delivery and support of our X1 platform and wireless gateways. Advertising, marketing and promotion costs increased 6.1%. This quarters operating cash flow margin was 40.1% compared to 40.7% in the first quarter of 2015.
NBCUniversal
|
| |||
|
1st Quarter | |||
|
|
|
|
|
($ in millions) |
2015 |
2016 |
Reported |
Pro Forma |
NBCUniversal Revenue |
|
|
|
|
Cable Networks |
$2,359 |
$2,453 |
4.0% |
|
Broadcast Television |
2,248 |
2,084 |
(7.3%) |
|
Excluding Super Bowl |
1,872 |
2,084 |
11.4% |
|
Filmed Entertainment |
1,446 |
1,383 |
(4.3%) |
|
Theme Parks |
651 |
1,026 |
57.5% |
9.6% |
Headquarters, Other and Eliminations |
(100) |
(85) |
NM |
|
NBCUniversal Revenue |
$6,604 |
$6,861 |
3.9% |
(0.4%) |
Excluding Super Bowl |
$6,228 |
$6,861 |
10.2% |
5.4% |
|
|
|
|
|
NBCUniversal Operating Cash Flow |
|
|
|
|
Cable Networks |
$898 |
$956 |
6.4% |
|
Broadcast Television |
182 |
284 |
56.5% |
|
Filmed Entertainment |
293 |
167 |
(43.1%) |
|
Theme Parks |
244 |
375 |
53.6% |
3.3% |
Headquarters, Other and Eliminations |
(142) |
(160) |
NM |
|
NBCUniversal Operating Cash Flow |
$1,475 |
$1,622 |
10.0% |
1.8% |
Revenue for NBCUniversal increased 3.9% to $6.9 billion in the first quarter of 2016 and Operating Cash Flow increased 10.0% to $1.6 billion, primarily due to the acquisition of Universal Studios Japan in November 2015. Pro Forma5 Revenue for NBCUniversal decreased 0.4%. Excluding $376 million of revenue generated by the broadcast of the NFLs Super Bowl in the first quarter of 2015, pro forma revenue increased 5.4% (see Table 6). Pro Forma5 Operating Cash Flow increased 1.8%, driven by results at Broadcast Television and Cable Networks, partially offset by Filmed Entertainment.
Cable Networks
Cable Networks revenue increased 4.0% to $2.5 billion in the first quarter of 2016, reflecting higher distribution revenue, as well as consistent advertising revenue. Distribution revenue increased 5.9%, driven by contractual rate increases and contract renewals, partially offset by a decline in subscribers at our cable networks. Advertising revenue was flat compared to the first quarter of 2015, due to higher rates, offset by audience ratings declines and the impact of a benefit from a reduction in deferred advertising revenue in the prior year. Operating cash flow increased 6.4% to $956 million in the first quarter of 2016, reflecting higher revenue and a modest increase in programming and production costs.
Broadcast Television
Broadcast Television revenue declined 7.3% in the first quarter of 2016. Excluding $376 million of revenue generated by the NFLs Super Bowl in the first quarter of 2015, revenue increased 11.4%, reflecting higher advertising and distribution and other revenue (see Table 6). Excluding the revenue from the Super Bowl last year, advertising revenue increased 9.6% reflecting higher rates and one additional NFL game compared to last years first quarter, partially offset by lower ratings. Distribution and other revenue increased 43.1%, primarily due to higher retransmission consent fees. Operating cash flow increased 56.5% to $284 million, reflecting lower programming and production costs compared to last years first quarter which included the Super Bowl.
Filmed Entertainment
Filmed Entertainment revenue declined 4.3% in the first quarter of 2016, reflecting lower theatrical and home entertainment revenue, partially offset by higher content licensing and other revenue. Theatrical revenue declined 36.4% compared to last years first quarter which included the strong performance of Fifty Shades of Grey. Home entertainment revenue declined 24.4%, primarily due to the strong performance of several releases in the prior year period, including Lucy. The 21.2% increase in content licensing revenue was primarily due to the timing of availability of content in the Pay TV window and a new licensing agreement. Other revenue increased 27.1% due to higher Fandango and consumer products revenue, primarily driven by Minions and Jurassic World merchandise. Operating cash flow decreased 43.1% to $167 million, reflecting lower revenue and higher advertising, marketing and promotion costs.
Theme Parks
Theme Parks revenue increased 57.5% to $1.0 billion and operating cash flow increased 53.6% to $375 million in the first quarter of 2016. Pro forma5 revenue increased 9.6%, reflecting stable guest attendance and higher per capita spending at the parks, which benefitted, in part, from the timing of spring holidays. Pro forma5 operating cash flow increased 3.3%, reflecting higher revenue, partially offset by an increase in operating expenses, including pre-opening costs to support new attractions opening in Hollywood and Japan this spring.
Headquarters, Other and Eliminations
NBCUniversal Headquarters, Other and Eliminations include overhead and eliminations among the NBCUniversal businesses. For the quarter ended March 31, 2016, NBCUniversal Headquarters, Other and Eliminations operating cash flow loss was $160 million compared to a loss of $142 million in the first quarter of 2015.
Corporate, Other and Eliminations
Corporate, Other and Eliminations primarily include corporate operations, Comcast Spectacor and eliminations among Comcasts businesses. For the quarter ended March 31, 2016, Corporate, Other and Eliminations revenue was ($275) million compared to ($192) million in 2015. The operating cash flow loss was $144 million compared to a loss of $177 million in the first quarter of 2015, including $99 million of transaction-related costs.
Notes:
1 We define Operating Cash Flow as operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of assets, if any.
2 Earnings per share amounts are presented on a diluted basis.
3 We define Free Cash Flow as Net Cash Provided by Operating Activities (as stated in our Consolidated Statement of Cash Flows) reduced by capital expenditures, cash paid for intangible assets, principal payments on capital leases and cash distributions to noncontrolling interests; and adjusted for any payments and receipts related to certain nonoperating items, net of estimated tax benefits. The definition of Free Cash Flow excludes any impact from Economic Stimulus packages. These amounts have been excluded from Free Cash Flow to provide an appropriate comparison.
4 Beginning in the first quarter of 2016, certain operations and businesses including several strategic business initiatives that were previously presented in Corporate, Other and Eliminations are now presented in our Cable Communications segment to reflect a change in our management reporting presentation. For segment reporting purposes, we have adjusted all periods presented to reflect this change.
5 Pro forma information is presented for the acquisition of the 51% interest of Universal Studios Japan. See Table 5 for more detailed information.
All percentages are calculated on whole numbers. Minor differences may exist due to rounding.
###
Conference Call and Other Information
Comcast Corporation will host a conference call with the financial community today, April 27, 2016 at 8:30 a.m. Eastern Time (ET). The conference call and related materials will be broadcast live and posted on its Investor Relations website at www.cmcsa.com. Those parties interested in participating via telephone should dial (800) 263-8495 with the conference ID number 68923741. A replay of the call will be available starting at 11:30 a.m. ET on April 27, 2016, on the Investor Relations website or by telephone. To access the telephone replay, which will be available until Wednesday, May 4, 2016 at midnight ET, please dial (855) 859-2056 and enter the conference ID number 68923741.
From time to time, we post information that may be of interest to investors on our website at www.cmcsa.com and on our corporate blog, www.corporate.comcast.com/comcast-voices. To automatically receive Comcast financial news by email, please visit www.cmcsa.com and subscribe to email alerts.
###
Investor Contacts: |
Press Contacts: | ||
Jason Armstrong |
(215) 286-7972 |
DArcy Rudnay |
(215) 286-8582 |
Jane Kearns |
(215) 286-4794 |
John Demming |
(215) 286-8011 |
###
Caution Concerning Forward-Looking Statements
This press release contains forward-looking statements. Readers are cautioned that such forward-looking statements involve risks and uncertainties that could cause actual events or our actual results to differ materially from those expressed in any such forward-looking statements. Readers are directed to Comcasts periodic and other reports filed with the Securities and Exchange Commission (SEC) for a description of such risks and uncertainties. We undertake no obligation to update any forward-looking statements.
###
Non-GAAP Financial Measures
In this discussion, we sometimes refer to financial measures that are not presented according to generally accepted accounting principles in the U.S. (GAAP). Certain of these measures are considered non-GAAP financial measures under the SEC regulations; those rules require the supplemental explanations and reconciliations that are in Comcasts Form 8-K (Quarterly Earnings Release) furnished to the SEC.
###
About Comcast Corporation
Comcast Corporation (Nasdaq: CMCSA) is a global media and technology company with two primary businesses, Comcast Cable and NBCUniversal. Comcast Cable is one of the nations largest video, high-speed Internet and phone providers to residential customers under the XFINITY brand and also provides these services to businesses. NBCUniversal operates news, entertainment and sports cable networks, the NBC and Telemundo broadcast networks, television production operations, television station groups, Universal Pictures and Universal Parks and Resorts. Visit www.comcastcorporation.com for more information.
TABLE 1 Condensed Consolidated Statement of Income (Unaudited) |
|
|
|
Three Months Ended |
| |||
(in millions, except per share data) |
|
March 31, |
| |||
|
|
2015 |
|
2016 |
| |
Revenue |
|
$17,853 |
|
|
$18,790 |
|
|
|
|
|
|
|
|
Programming and production |
|
5,463 |
|
|
5,431 |
|
Other operating and administrative |
|
5,074 |
|
|
5,525 |
|
Advertising, marketing and promotion |
|
1,360 |
|
|
1,467 |
|
|
|
11,897 |
|
|
12,423 |
|
|
|
|
|
|
|
|
Operating cash flow |
|
5,956 |
|
|
6,367 |
|
|
|
|
|
|
|
|
Depreciation expense |
|
1,634 |
|
|
1,785 |
|
Amortization expense |
|
432 |
|
|
493 |
|
|
|
2,066 |
|
|
2,278 |
|
Operating income |
|
3,890 |
|
|
4,089 |
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
Interest expense |
|
(656 |
) |
|
(703 |
) |
Investment income (loss), net |
|
33 |
|
|
30 |
|
Equity in net income (losses) of investees, net |
|
33 |
|
|
(11 |
) |
Other income (expense), net |
|
102 |
|
|
130 |
|
|
|
(488 |
) |
|
(554 |
) |
|
|
|
|
|
|
|
Income before income taxes |
|
3,402 |
|
|
3,535 |
|
|
|
|
|
|
|
|
Income tax expense |
|
(1,261 |
) |
|
(1,311 |
) |
|
|
|
|
|
|
|
Net income |
|
2,141 |
|
|
2,224 |
|
|
|
|
|
|
|
|
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock |
|
(82 |
) |
|
(90 |
) |
|
|
|
|
|
|
|
Net income attributable to Comcast Corporation |
|
$2,059 |
|
|
$2,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Comcast Corporation shareholders |
|
$0.81 |
|
|
$0.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share attributable to Comcast Corporation shareholders |
|
$0.25 |
|
|
$0.275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average number of common shares |
|
2,556 |
|
|
2,462 |
|
TABLE 2 Condensed Consolidated Balance Sheet (Unaudited) |
|
(in millions) |
|
December 31, |
|
March 31, |
|
|
2015 |
|
2016 |
ASSETS |
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
Cash and cash equivalents |
|
$2,295 |
|
$5,628 |
Receivables, net |
|
6,896 |
|
6,375 |
Programming rights |
|
1,213 |
|
1,390 |
Other current assets |
|
1,899 |
|
1,787 |
Total current assets |
|
12,303 |
|
15,180 |
|
|
|
|
|
Film and television costs |
|
5,855 |
|
5,768 |
|
|
|
|
|
Investments |
|
3,224 |
|
3,638 |
|
|
|
|
|
Property and equipment, net |
|
33,665 |
|
34,122 |
|
|
|
|
|
Franchise rights |
|
59,364 |
|
59,364 |
|
|
|
|
|
Goodwill |
|
32,945 |
|
33,458 |
|
|
|
|
|
Other intangible assets, net |
|
16,946 |
|
16,832 |
|
|
|
|
|
Other noncurrent assets, net |
|
2,272 |
|
2,237 |
|
|
|
|
|
|
|
$166,574 |
|
$170,599 |
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
Accounts payable and accrued expenses related to trade creditors |
|
$6,215 |
|
$6,333 |
Accrued participations and residuals |
|
1,572 |
|
1,510 |
Deferred revenue |
|
1,302 |
|
1,393 |
Accrued expenses and other current liabilities |
|
5,462 |
|
5,729 |
Current portion of long-term debt |
|
3,627 |
|
4,119 |
Total current liabilities |
|
18,178 |
|
19,084 |
|
|
|
|
|
Long-term debt, less current portion |
|
48,994 |
|
51,515 |
|
|
|
|
|
Deferred income taxes |
|
33,566 |
|
33,821 |
|
|
|
|
|
Other noncurrent liabilities |
|
10,637 |
|
10,431 |
|
|
|
|
|
Redeemable noncontrolling interests and redeemable subsidiary preferred stock |
|
1,221 |
|
1,236 |
|
|
|
|
|
Equity |
|
|
|
|
Comcast Corporation shareholders equity |
|
52,269 |
|
52,642 |
Noncontrolling interests |
|
1,709 |
|
1,870 |
Total equity |
|
53,978 |
|
54,512 |
|
|
|
|
|
|
|
$166,574 |
|
$170,599 |
TABLE 3 Consolidated Statement of Cash Flows (Unaudited) |
(in millions) |
|
Three Months Ended |
| |||
|
|
March 31, |
| |||
|
|
2015 |
|
|
2016 |
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
Net income |
|
$2,141 |
|
|
$2,224 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
2,066 |
|
|
2,278 |
|
Share-based compensation |
|
135 |
|
|
153 |
|
Noncash interest expense (income), net |
|
51 |
|
|
55 |
|
Equity in net (income) losses of investees, net |
|
(33 |
) |
|
11 |
|
Cash received from investees |
|
22 |
|
|
16 |
|
Net (gain) loss on investment activity and other |
|
(121 |
) |
|
(126 |
) |
Deferred income taxes |
|
(119 |
) |
|
217 |
|
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: |
|
|
|
|
|
|
Current and noncurrent receivables, net |
|
119 |
|
|
562 |
|
Film and television costs, net |
|
(38 |
) |
|
(80 |
) |
Accounts payable and accrued expenses related to trade creditors |
|
372 |
|
|
12 |
|
Other operating assets and liabilities |
|
650 |
|
|
(212 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
5,245 |
|
|
5,110 |
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
Capital expenditures |
|
(1,726 |
) |
|
(1,885 |
) |
Cash paid for intangible assets |
|
(273 |
) |
|
(378 |
) |
Acquisitions and construction of real estate properties |
|
(24 |
) |
|
(140 |
) |
Acquisitions, net of cash acquired |
|
- |
|
|
(24 |
) |
Proceeds from sales of businesses and investments |
|
180 |
|
|
110 |
|
Purchases of investments |
|
(32 |
) |
|
(448 |
) |
Other |
|
181 |
|
|
56 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
(1,694 |
) |
|
(2,709 |
) |
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
Proceeds from (repayments of) short-term borrowings, net |
|
(150 |
) |
|
(538 |
) |
Proceeds from borrowings |
|
- |
|
|
3,323 |
|
Repurchases and repayments of debt |
|
(909 |
) |
|
(48 |
) |
Repurchases and retirements of common stock |
|
(2,000 |
) |
|
(1,249 |
) |
Dividends paid |
|
(572 |
) |
|
(611 |
) |
Issuances of common stock |
|
28 |
|
|
12 |
|
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock |
|
(62 |
) |
|
(77 |
) |
Other |
|
141 |
|
|
120 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
(3,524 |
) |
|
932 |
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
27 |
|
|
3,333 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
3,910 |
|
|
2,295 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$3,937 |
|
|
$5,628 |
|
TABLE 4 Supplemental Information
Alternate Presentation of Net Cash Provided by Operating Activities and Free Cash Flow (Unaudited) |
|
|
Three Months Ended |
| |||
|
|
March 31, |
| |||
(in millions) |
|
2015 |
|
|
2016 |
|
Operating income |
|
$3,890 |
|
|
$4,089 |
|
Depreciation and amortization |
|
2,066 |
|
|
2,278 |
|
Operating income before depreciation and amortization |
|
5,956 |
|
|
6,367 |
|
Noncash share-based compensation expense |
|
135 |
|
|
153 |
|
Changes in operating assets and liabilities |
|
73 |
|
|
(436 |
) |
Cash basis operating income |
|
6,164 |
|
|
6,084 |
|
Payments of interest |
|
(691 |
) |
|
(723 |
) |
Payments of income taxes |
|
(118 |
) |
|
(190 |
) |
Excess tax benefits under share-based compensation |
|
(146 |
) |
|
(111 |
) |
Other |
|
36 |
|
|
50 |
|
Net Cash Provided by Operating Activities |
|
$5,245 |
|
|
$5,110 |
|
Capital expenditures |
|
(1,726 |
) |
|
(1,885 |
) |
Cash paid for capitalized software and other intangible assets |
|
(273 |
) |
|
(378 |
) |
Principal payments on capital leases |
|
(1 |
) |
|
(10 |
) |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock |
|
(62 |
) |
|
(77 |
) |
Nonoperating items(1) |
|
- |
|
|
45 |
|
Total Free Cash Flow |
|
$3,183 |
|
|
$2,805 |
|
Reconciliation of EPS Excluding Gains on Sales and Acquisition-Related Items (Unaudited) |
|
|
Three Months Ended |
| |||||||
|
|
March 31, |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
2016 |
| |||||
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
EPS (2) |
|
|
$ |
|
EPS (2) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Comcast Corporation |
|
$2,059 |
|
$0.81 |
|
|
$2,134 |
|
$0.87 |
|
Growth % |
|
|
|
|
|
|
3.6% |
|
7.4% |
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sales of businesses and investments(3) |
|
(95 |
) |
(0.04 |
) |
|
(67) |
|
(0.03) |
|
Costs related to Time Warner Cable and Charter transactions(4) |
|
61 |
|
0.02 |
|
|
- |
|
- |
|
Net income attributable to Comcast Corporation |
|
|
|
|
|
|
|
|
|
|
(excluding gains on sales and acquisition-related items) |
|
$2,025 |
|
$0.79 |
|
|
$2,067 |
|
$0.84 |
|
Growth % |
|
|
|
|
|
|
2.0% |
|
6.3% |
|
(1) Nonoperating items include adjustments for cash taxes paid related to certain investing and financing transactions, to reflect cash taxes paid in the year of the related taxable income and to exclude the impacts of Economic Stimulus packages.
(2) Based on diluted weighted-average number of common shares for the respective periods as presented in Table 1.
(3) 1st quarter 2016 net income attributable to Comcast Corporation includes $108 million of other income, $67 million net of tax, resulting from a gain on the sale of our investment in The Weather Channels product and technology business. 1st quarter 2015 net income attributable to Comcast Corporation includes $164 million of other income, $95 million net of tax and noncontrolling interests, resulting from the sale of CTI Towers.
(4) 1st quarter 2015 net income attributable to Comcast Corporation includes $99 million of operating costs and expenses, $61 million net of tax, related to the Time Warner Cable and Charter transactions.
Note: Minor differences may exist due to rounding.
TABLE 5
Reconciliation of As Reported to Pro Forma(1) Financial Information (Unaudited) |
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
Theme Parks |
|
|
NBCUniversal | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
Pro Forma |
|
|
|
|
Pro Forma |
|
Pro Forma |
|
|
As Reported |
|
Adjustments(1) |
|
Theme Parks |
|
|
As Reported |
|
Adjustments(1) |
|
NBCUniversal |
Three Months Ended March 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$651 |
|
$284 |
|
$935 |
|
|
$6,604 |
|
$284 |
|
$6,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses (2) |
|
407 |
|
165 |
|
572 |
|
|
5,129 |
|
165 |
|
5,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cash flow |
|
$244 |
|
$119 |
|
$363 |
|
|
$1,475 |
|
$119 |
|
$1,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$1,026 |
|
- |
|
$1,026 |
|
|
$6,861 |
|
- |
|
$6,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses |
|
651 |
|
- |
|
651 |
|
|
5,239 |
|
- |
|
5,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cash flow |
|
$375 |
|
- |
|
$375 |
|
|
$1,622 |
|
- |
|
$1,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth Rates |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
57.5% |
|
|
|
9.6% |
|
|
3.9% |
|
|
|
(0.4%) |
Operating Cash Flow |
|
53.6% |
|
|
|
3.3% |
|
|
10.0% |
|
|
|
1.8% |
(1) Pro Forma information is presented as if the acquisition of the 51% interest of Universal Studios Japan occurred January 1, 2014. Pro forma data does not include adjustments for costs related to integration activities, cost savings or synergies that have been or may be achieved by the combined businesses. Pro forma amounts are not necessarily indicative of what our results would have been had we operated Universal Studios Japan since January 1, 2014, nor of our future results. The pro forma amounts are based on historical results of operations and are subject to change. We will adjust these pro forma amounts as valuations are completed and we obtain information necessary to complete the analyses.
(2) As reported results for Theme Parks and total NBCUniversal for 2015 have been adjusted for the change in NBCUniversals method of accounting for a contractual obligation that involves an interest held by a third party in the revenue of certain theme parks. As a result of the change, the amounts that are payable based on current period revenue are now presented in operating costs and expenses, rather than other income (expense), net in our consolidated statement of income. The change was effective beginning in the 4th quarter of 2015 and for segment reporting purposes we also adjusted prior periods to reflect management reporting presentation of such amounts on a consistent basis.
TABLE 6
Reconciliation of Consolidated Revenue Excluding 2015 Super Bowl and Operating Cash Flow Excluding Costs Related to Time Warner Cable and Charter Transactions (Unaudited) |
|
|
|
|
|
|
|
Three Months Ended | ||||
|
|
March 31, | ||||
|
|
|
|
|
|
|
(in millions) |
|
2015 |
|
2016 |
|
Growth % |
|
|
|
|
|
|
|
Revenue |
|
$17,853 |
|
$18,790 |
|
5.3% |
|
|
|
|
|
|
|
2015 Super Bowl |
|
(376) |
|
- |
|
|
|
|
|
|
|
|
|
Revenue excluding 2015 Super Bowl |
|
$17,477 |
|
$18,790 |
|
7.5% |
|
|
2015 |
|
2016 |
|
Growth % |
|
|
|
|
|
|
|
Operating Cash Flow |
|
$5,956 |
|
$6,367 |
|
6.9% |
|
|
|
|
|
|
|
Costs related to Time Warner Cable and Charter transactions |
|
99 |
|
- |
|
|
|
|
|
|
|
|
|
Operating Cash Flow excluding costs related to Time Warner Cable and Charter transactions |
|
$6,055 |
|
$6,367 |
|
5.1% |
Reconciliation of Consolidated NBCUniversal Revenue Excluding 2015 Super Bowl (Unaudited) | ||
|
|
|
|
|
Three Months Ended | ||||
|
|
March 31, | ||||
|
|
|
|
|
|
|
(in millions) |
|
2015 |
|
2016 |
|
Growth % |
|
|
|
|
|
|
|
Revenue |
|
$6,604 |
|
$6,861 |
|
3.9% |
|
|
|
|
|
|
|
2015 Super Bowl |
|
(376) |
|
- |
|
|
|
|
|
|
|
|
|
Revenue excluding 2015 Super Bowl |
|
$6,228 |
|
$6,861 |
|
10.2% |
Reconciliation of Consolidated NBCUniversal Pro Forma Revenue Excluding 2015 Super Bowl (Unaudited) | ||
|
|
|
|
|
Three Months Ended | ||||
|
|
March 31, | ||||
|
|
|
|
|
|
|
(in millions) |
|
2015 |
|
2016 |
|
Growth % |
|
|
|
|
|
|
|
Pro Forma Revenue |
|
$6,888 |
|
$6,861 |
|
(0.4%) |
|
|
|
|
|
|
|
2015 Super Bowl |
|
(376) |
|
- |
|
|
|
|
|
|
|
|
|
Pro Forma Revenue excluding 2015 Super Bowl |
|
$6,512 |
|
$6,861 |
|
5.4% |
Reconciliation of Broadcast Television Revenue Excluding 2015 Super Bowl (Unaudited) | ||
|
|
|
|
|
Three Months Ended | ||||
|
|
March 31, | ||||
|
|
|
|
|
|
|
(in millions) |
|
2015 |
|
2016 |
|
Growth % |
|
|
|
|
|
|
|
Revenue |
|
$2,248 |
|
$2,084 |
|
(7.3%) |
|
|
|
|
|
|
|
2015 Super Bowl |
|
(376) |
|
- |
|
|
|
|
|
|
|
|
|
Revenue excluding 2015 Super Bowl |
|
$1,872 |
|
$2,084 |
|
11.4% |
Note: Minor differences may exist due to rounding.
Exhibit 99.2
Exhibit 99.2 Explanation of Non-GAAP and Other Financial Measures
This Exhibit 99.2 to the accompanying Current Report on Form 8-K for Comcast Corporation (Company, we, us or our) sets forth the reasons we believe that presentation of financial measures not in accordance with generally accepted accounting principles in the United States (GAAP) contained in the earnings press release filed as Exhibit 99.1 to the Current Report on Form 8-K provides useful information to investors regarding our financial condition and results of operations. To the extent material, this Exhibit also discloses the additional purposes, if any, for which our management uses these non-GAAP financial measures. A reconciliation of these non-GAAP financial measures with the most directly comparable GAAP financial measures is included in the earnings press release itself.
Operating Cash Flow is the primary basis used to measure the operational strength and performance of our businesses. Free Cash Flow and Unlevered Free Cash Flow are additional performance measures used as indicators of our ability to service and repay debt, make investments and return capital to investors, through stock repurchases and dividends. We also adjust certain historical data on a pro forma basis following certain acquisitions or dispositions to enhance comparability.
Operating Cash Flow is defined as operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of assets, if any. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. It is also unaffected by our capital structure or investment activities. Our management and Board of Directors use this financial measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that Operating Cash Flow is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure of Operating Cash Flow may not be directly comparable to similar measures used by other companies.
Because we use Operating Cash Flow to measure our segment profit or loss, we reconcile it to operating income, the most directly comparable financial measure calculated and presented in accordance with GAAP, in the business segment footnote to our quarterly and annual consolidated financial statements. Therefore, we believe our measure of Operating Cash Flow for our segments is not a non-GAAP financial measure as contemplated by Regulation G adopted by the Securities and Exchange Commission. Consolidated Operating Cash Flow is a non-GAAP financial measure.
Free Cash Flow, which is a non-GAAP financial measure, is defined as Net Cash Provided by Operating Activities (as stated in our Consolidated Statement of Cash Flows) reduced by capital expenditures, cash paid for intangible assets, principal payments on capital leases and cash distributions to noncontrolling interests; and adjusted for any payments and receipts related to certain nonoperating items, net of estimated tax effects (such as income taxes on investment sales and nonrecurring payments related to income tax and litigation contingencies of acquired companies). Unlevered Free Cash Flow is Free Cash Flow before cash paid interest. We believe that Free Cash Flow and Unlevered Free Cash Flow are also useful to investors as the basis for comparing our performance and coverage ratios with other companies in our industries, although our measure of Free Cash Flow and Unlevered Free Cash Flow may not be directly comparable to similar measures used by other companies.
Pro forma data is used by management to evaluate performance when certain acquisitions or dispositions occur. Historical data reflects results of acquired businesses only after the acquisition dates while pro forma data enhances comparability of financial information between periods by adjusting the data as if the acquisitions or dispositions occurred at the beginning of the preceding year. Our pro forma data is adjusted for the timing of acquisitions or dispositions, the effects of acquisition accounting, eliminating the costs and expenses directly related to the transaction, but does not include adjustments for costs related to integration activities, cost savings or synergies that have been or may be achieved by the combined businesses. We do not believe our pro forma data is a non-GAAP financial measure as contemplated by Regulation G.
In certain circumstances we also present adjusted data, to exclude certain gains, losses or other charges, net of tax (such as from the sales of investments or dispositions of businesses). This adjusted data is a non-GAAP financial measure. We believe, among other things, that the adjusted data may help investors evaluate our ongoing operations and can assist in making meaningful period-over-period comparisons.
Exhibit 99.2 Explanation of Non-GAAP and Other Financial Measures, contd
Non-GAAP financial measures should not be considered as substitutes for operating income (loss), net income (loss) attributable to Comcast Corporation, net cash provided by operating activities or other measures of performance or liquidity reported in accordance with GAAP.
Additionally, in the opinion of management, our pro forma data is not necessarily indicative of future results or what our results would have been had the acquired businesses been operated by us after the assumed earlier date.
In Exhibit 99.1 to this Current Report on Form 8-K we provide reconciliations of Free Cash Flow in Table 4, Consolidated Operating Cash Flow in Table 1 and adjusted data in Tables 4 and 6.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Comcast (CMCSA) Tops Q1 EPS by 5c
- Prudential Financial empowers young changemakers with $15,000 each at Emerging Visionaries Summit
- Albertsons Reduces Food Waste by Thinking About What Happens at Home: 'That’s Where the Power of the Opportunity Is'
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!